Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $89,250 initial cash invested.
-13.82%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,120
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$3,148
Mortgage P&I
102%
$2,158
Property Taxes
12%
$261
Home Insurance
7%
$149
HOA
1%
$29
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1433 Woodridge Pl, Gardendale, AL 35071 | $2,520 | 4 | 3 | 2140 | 0.2 mi |
4864 Mae Beth Cir, Mount Olive, AL 35117 | $1,975 | 4 | 2.5 | 2600 | 0.8 mi |
4350 Sierra Dr, Gardendale, AL 35071 | $2,395 | 4 | 2 | 2354 | 0.4 mi |
3979 Over Burden Dr, Mount Olive, AL 35117 | $2,095 | 4 | 3 | 1884 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality